[YBS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.4%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 23,066 21,560 32,628 33,466 33,432 33,776 28,344 -12.84%
PBT 578 236 5,756 6,118 6,732 7,356 6,035 -79.09%
Tax -180 -60 -516 -1,172 -1,332 -1,164 -819 -63.61%
NP 398 176 5,240 4,946 5,400 6,192 5,216 -82.03%
-
NP to SH 398 176 5,240 4,946 5,400 6,192 5,216 -82.03%
-
Tax Rate 31.14% 25.42% 8.96% 19.16% 19.79% 15.82% 13.57% -
Total Cost 22,668 21,384 27,388 28,520 28,032 27,584 23,128 -1.33%
-
Net Worth 39,799 48,400 41,171 41,222 39,374 41,531 36,992 5.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,807 2,498 3,749 - 2,774 -
Div Payout % - - 53.57% 50.51% 69.44% - 53.19% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 39,799 48,400 41,171 41,222 39,374 41,531 36,992 5.00%
NOSH 180,909 220,000 187,142 187,373 187,499 188,780 184,964 -1.46%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.73% 0.82% 16.06% 14.78% 16.15% 18.33% 18.40% -
ROE 1.00% 0.36% 12.73% 12.00% 13.71% 14.91% 14.10% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.75 9.80 17.43 17.86 17.83 17.89 15.32 -11.53%
EPS 0.22 0.08 2.80 2.64 2.88 3.28 2.82 -81.77%
DPS 0.00 0.00 1.50 1.33 2.00 0.00 1.50 -
NAPS 0.22 0.22 0.22 0.22 0.21 0.22 0.20 6.56%
Adjusted Per Share Value based on latest NOSH - 187,037
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.77 8.20 12.41 12.73 12.71 12.84 10.78 -12.86%
EPS 0.15 0.07 1.99 1.88 2.05 2.35 1.98 -82.12%
DPS 0.00 0.00 1.07 0.95 1.43 0.00 1.06 -
NAPS 0.1513 0.1841 0.1566 0.1568 0.1497 0.1579 0.1407 4.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.15 0.14 0.11 0.16 0.21 0.20 0.23 -
P/RPS 1.18 1.43 0.63 0.90 1.18 1.12 1.50 -14.79%
P/EPS 68.18 175.00 3.93 6.06 7.29 6.10 8.16 312.29%
EY 1.47 0.57 25.45 16.50 13.71 16.40 12.26 -75.71%
DY 0.00 0.00 13.64 8.33 9.52 0.00 6.52 -
P/NAPS 0.68 0.64 0.50 0.73 1.00 0.91 1.15 -29.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 24/02/09 27/11/08 14/08/08 27/05/08 18/02/08 -
Price 0.14 0.17 0.12 0.17 0.22 0.23 0.23 -
P/RPS 1.10 1.73 0.69 0.95 1.23 1.29 1.50 -18.69%
P/EPS 63.64 212.50 4.29 6.44 7.64 7.01 8.16 293.76%
EY 1.57 0.47 23.33 15.53 13.09 14.26 12.26 -74.62%
DY 0.00 0.00 12.50 7.84 9.09 0.00 6.52 -
P/NAPS 0.64 0.77 0.55 0.77 1.05 1.05 1.15 -32.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment